DDM Analysis: 6449.TW

Valuation Snapshot

Stable Growth	$975.57 - $1,149.39	$1,077.14
Multi-Stage	$737.63 - $809.48	$772.88
Blended Fair Value	$925.01
Current Price	$112.00
Upside	725.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.45%	14.33%	2.29	2.29	2.01	1.91	0.96	0.94	1.77	1.44	1.28	1.33
YoY Growth	-	-	0.00%	13.71%	5.26%	99.96%	1.61%	-46.75%	22.76%	12.50%	-3.42%	120.82%
Dividend Yield	-	-	2.03%	2.74%	3.61%	3.43%	1.42%	4.02%	5.57%	2.57%	3.68%	4.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	510.72
(-) Cash Dividends Paid (M)	202.29
(=) Cash Retained (M)	308.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	102.14	63.84	38.30
Cash Retained (M)	308.43	308.43	308.43
(-) Cash Required (M)	-102.14	-63.84	-38.30
(=) Excess Retained (M)	206.28	244.59	270.12
(/) Shares Outstanding (M)	88.37	88.37	88.37
(=) Excess Retained per Share	2.33	2.77	3.06
LTM Dividend per Share	2.29	2.29	2.29
(+) Excess Retained per Share	2.33	2.77	3.06
(=) Adjusted Dividend	4.62	5.06	5.35
WACC / Discount Rate	0.17%	0.17%	0.17%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$975.57	$1,077.14	$1,149.39
Upside / Downside	771.04%	861.74%	926.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	510.72	543.92	579.27	616.92	657.02	699.73	720.72
Payout Ratio	39.61%	49.69%	59.77%	69.84%	79.92%	90.00%	92.50%
Projected Dividends (M)	202.29	270.26	346.21	430.88	525.11	629.76	666.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.17%	0.17%	0.17%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	267.27	269.80	272.34
Year 2 PV (M)	338.59	345.04	351.55
Year 3 PV (M)	416.75	428.72	440.91
Year 4 PV (M)	502.27	521.59	541.45
Year 5 PV (M)	595.71	624.49	654.36
PV of Terminal Value (M)	63,062.90	66,108.87	69,271.40
Equity Value (M)	65,183.51	68,298.50	71,532.02
Shares Outstanding (M)	88.37	88.37	88.37
Fair Value	$737.63	$772.88	$809.48
Upside / Downside	558.60%	590.08%	622.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Apaq Technology Co., Ltd. (6449.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener